TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum

Page created by Laurie Howell
 
CONTINUE READING
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
Offering Memorandum

         TD BANK GROUND LEASE
1190 Northeast 163rd Street • North Miami Beach, FL 33162
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
NON-ENDORSEMENT AND DISCLAIMER NOTICE

Confidentiality and Disclaimer
The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap Real
Estate Investment Services of Florida, Inc. ("Marcus & Millichap") and should not be made available to any other person or entity without the written consent of Marcus & Millichap. This
Marketing Brochure has been prepared to provide summary, unverified information to prospective purchasers, and to establish only a preliminary level of interest in the subject property.
The information contained herein is not a substitute for a thorough due diligence investigation. Marcus & Millichap has not made any investigation, and makes no warranty or representation,
with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements,
the presence or absence of contaminating substances, PCB's or asbestos, the compliance with State and Federal regulations, the physical condition of the improvements thereon, or the
financial condition or business prospects of any tenant, or any tenant's plans or intentions to continue its occupancy of the subject property. The information contained in this Marketing
Brochure has been obtained from sources we believe to be reliable; however, Marcus & Millichap has not verified, and will not verify, any of the information contained herein, nor has
Marcus & Millichap conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information
provided. All potential buyers must take appropriate measures to verify all of the information set forth herein. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate
Investment Services, Inc. © 2018 Marcus & Millichap. All rights reserved.

Non-Endorsement Notice
Marcus & Millichap is not affiliated with, sponsored by, or endorsed by any commercial tenant or lessee identified in this marketing package. The presence of any corporation's logo or
name is not intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation of Marcus & Millichap, its affiliates or subsidiaries, or any agent, product,
service, or commercial listing of Marcus & Millichap, and is solely included for the purpose of providing tenant lessee information about this listing to prospective customers.

ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY.
PLEASE CONSULT YOUR MARCUS & MILLICHAP AGENT FOR MORE DETAILS.

TD BANK
North Miami Beach, FL
ACT ID ZAA0390039

                                                                                                                                                                                                2
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
NET LEASED DISCLAIMER

Marcus & Millichap hereby advises all prospective purchasers of Net Leased property as follows:

The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable. However, Marcus & Millichap has not and will
not verify any of this information, nor has Marcus & Millichap conducted any investigation regarding these matters. Marcus & Millichap makes no guarantee,
warranty or representation whatsoever about the accuracy or completeness of any information provided.

As the Buyer of a net leased property, it is the Buyer’s responsibility to independently confirm the accuracy and completeness of all material information before
completing any purchase. This Marketing Brochure is not a substitute for your thorough due diligence investigation of this investment opportunity. Marcus &
Millichap expressly denies any obligation to conduct a due diligence examination of this Property for Buyer.

Any projections, opinions, assumptions or estimates used in this Marketing Brochure are for example only and do not represent the current or future performance
of this property. The value of a net leased property to you depends on factors that should be evaluated by you and your tax, financial and legal advisors.

Buyer and Buyer’s tax, financial, legal, and construction advisors should conduct a careful, independent investigation of any net leased property to determine to
your satisfaction with the suitability of the property for your needs.

Like all real estate investments, this investment carries significant risks. Buyer and Buyer’s legal and financial advisors must request and carefully review all legal
and financial documents related to the property and tenant. While the tenant’s past performance at this or other locations is an important consideration, it is not
a guarantee of future success. Similarly, the lease rate for some properties, including newly-constructed facilities or newly-acquired locations, may be set based
on a tenant’s projected sales with little or no record of actual performance, or comparable rents for the area. Returns are not guaranteed; the tenant and any
guarantors may fail to pay the lease rent or property taxes, or may fail to comply with other material terms of the lease; cash flow may be interrupted in part or in
whole due to market, economic, environmental or other conditions. Regardless of tenant history and lease guarantees, Buyer is responsible for conducting
his/her own investigation of all matters affecting the intrinsic value of the property and the value of any long-term lease, including the likelihood of locating a
replacement tenant if the current tenant should default or abandon the property, and the lease terms that Buyer may be able to negotiate with a potential
replacement tenant considering the location of the property, and Buyer’s legal ability to make alternate use of the property.

By accepting this Marketing Brochure you agree to release Marcus & Millichap Real Estate Investment Services and hold it harmless from any kind of claim, cost,
expense, or liability arising out of your investigation and/or purchase of this net leased property.

                                                                                                                                                                  3
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
TD BANK

                                  TABLE OF CONTENTS

                        SECTION

FINANCIAL ANALYSIS          01
 Executive Summary
 Property Summary
 Pricing Matrix

INVESTMENT OVERVIEW         02
 Offering Summary
 Regional Map
 Local Map
 Aerial Photo

MARKET OVERVIEW             03
 Market Analysis
 Demographic Analysis

                                                 4
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
TD BANK

    FINANCIAL
    ANALYSIS

                5
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
TD BANK

                                                                                                  OFFERINGSUMMARY
                                                                                                  OFFERING SUMMARY
EXECUTIVE SUMMARY
                                 OFFERING SUMMARY
 Price                                              $6,750,000
                                                                       MAJOR EMPLOYERS
 Net Operating Income                               $308,000
 Capitalization Rate – Current                      4.56%
 Price / SF                                         $1,443.54                                                # OF EMPLOYEES
                                                                       EMPLOYER
                                                                                                                           *
 Rent / SF                                          $65.87             Baker Norton US Inc                             2,000
 Lease Type                                         Ground Lease       Lanier-James Education Center                     1,448
 Gross Leasable Area                                4,676 SF           Barry University Inc                              1,218
 Year Built / Renovated                             2012
                                                                       St Marys Properties                               1,152
 Lot Size                                           0.96 acre(s)
                                                                       Aventura Hospital and Med Ctr                     1,100
  APN                                               07-2217-029-0010
                                                                       Walmart                                            950

                                    FINANCING                          Police Department                                  895

 Down Payment                                       $2,970,000         Mercedes Bens of Miami                             866

 Net Cash Flow                                      4.13% / $122,780   County of Miami-Dade                               861

 Cash on Cash Return                                4.13%              National Stores Inc                                782
 Total Return                                       4.13% / $122,780   Coca-Cola                                          716
                                                                       Shopping Center MGT Corp                           715

                                                                       DEMOGRAPHICS

                                                                                                 1-Miles     3-Miles   5-Miles
                                                                       2017 Estimate Pop           29,729   211,904    483,552
                                                                       2010 Census Pop             27,325   193,352    442,528
                                                                       2017 Estimate HH             8,758    74,420    172,897
                                                                       2010 Census HH               8,290    68,690    159,945
                                                                       Median HH Income           $36,913   $40,288    $42,035
                                                                       Per Capita Income          $14,981   $21,246    $23,773
                                                                       Average HH Income          $50,711   $59,932    $66,076

                                                                       * # of Employees based on 5 mile radius

                                                                                                                                 #
                                                                                                                                 6
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
TD BANK

PROPERTY SUMMARY                                                                                                                                                                  OFFERINGSUMMARY
                                                                                                                                                                                  OFFERING SUMMARY

                                           THE OFFERING                                                                                                    RENT SCHEDULE
  Property                                                                                    TD Bank
                                                                                                                          YEAR               ANNUAL RENT          MONTHLY RENT             RENT/SF           CAP RATE
  Property Address                                                            1190 NE 163rd Street
                                                                       North Miami Beach, FL 33180                       Current                $308,000               $25,667              $65.87              4.56%
  Price                                                                                     $6,750,000
                                                                                                                      Year 11 - 15              $338,800               $28,233              $72.46              5.02%
  Capitalization Rate                                                                            4.56%
  Price/SF                                                                                   $1,443.54                Year 16 - 20              $372,680               $31,057              $79.70              5.52%

                                                                                                                      Year 21 - 25              $409,948               $34,162              $87.67              6.07%
                                    PROPERTY DESCRIPTION
  Year Built / Renovated                                                                           2012
  Gross Leasable Area                                                                         4,676 SF
  Zoning                                                                                            B-2
  Type of Ownership                                                                         Fee Simple
  Lot Size                                                                                  0.96 Acres

                                         LEASE SUMMARY
  Property Subtype                                                                   Net Leased Bank
  Tenant                                                                                      TD Bank
  Rent Increases                                                          10% each Five Year Period
  Guarantor                                                                      Corporate Guarantee
  Lease Type                                                                            Ground Lease
  Roof & Structure                                                              Tenant Responsibility
  Lease Effective                                                                      August 18,2011
  Lease Commencement                                                                 October 13, 2012
  Lease Expiration                                                                   October 31, 2037
  Lease Term                                                                                         25
  Term Remaining on Lease
                                                                                                   18.8
  (Years)
  Renewal Options                                                              Four Five-year Options
  Landlord Responsibility                                                                          Zero
  Tenant Responsibility                                                                             Yes

NOTES
 - Lease Year : The period commencing on the Rent Commencement Date and expiring on the last day of the month in which the first (1st) anniversary of the Rent Commencement Date occurs, and each successful twelve (12)
month period thereafter which falls within the initial Term or a Renewal Period.
 - Lease Expiration : Last day of the Twenty Fifth (25th) Lease Year.

                                                                                                                                                                                                                    #
                                                                                                                                                                                                                    7
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
TD BANK

PROPERTY SUMMARY                                                                                                          OFFERINGSUMMARY
                                                                                                                          OFFERING SUMMARY

                                   LEASE SUMMARY

                             Lease Year 1 – 5: $280,000
                             Lease Year 6-10: $308,000                                              Tenant:              TD Bank
 Annual Fixed Rent Rate:     Lease Year 11-15: $333,800
                             Lease Year 16-20: $372,680                                             Guarantor:           Corporate Guarantee
                             Lease Year 21-25: $409,948
                                                                                                    Credit Rating:       S&P : AA-
                                                                                                    Rent Commencement:   October 13, 2012
                             The Fair Market Value (“FMRV”) for each renewal period shall be
                             the fair rental value of premises comparable to the Demised
                                                                                                    Initial Lease Term   25 Years
                             Premises in the neighborhood. Landlord and tenant agree that
                             FMRV shall be determined by landlord in its sole discretion. In no
 Renewal Period Rate:                                                                                                    Lease Year 6 - 10 $308,000
                             event shall the Fixed rent for any Renewal period be less than the
                             Fixed Rent for the immediately preceding prior five (5) year period,                        Lease Year 11 - 15 $338,800
                             nor greater than 110% of the Fixed Rent for the immediately                                 Lease Year 16 - 20 $372,680
                             preceding prior five (5) year period.                                  Options:
                                                                                                                         Lease Year 21 - 25 $409,948

                             Tenant shall pay all charges, expenses, costs, and outlays of every
 Repairs and Maintenance
                             nature and kind relating to the premises and the lease
                                                                                                    Lease Type:          Ground Lease
 Taxes                       Tenant Pays all taxes n
                                                                                                                         $65.87/SF
                             Tenant pays all insurance costs and names landlord as an               Base Rent:           $5.49/SF/Month
 Insurance
                             additional insured                                                                          $308,000 Annual Rent

 Utilities                   Tenant pays all utilities

                             Yes – Tenant has ten (10) days following the receipt of ROFR to        Rent Increases:      10% each Five Year Period
 Right of First Refusal
                             notify if Tenant will elect to purchase

  Estoppel                   Yes – Tenant shall provide an estoppel with ten (10) days of written
                           n request

NOTES

                                                                                                                                                  #
                                                                                                                                                  8
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
TD BANK

PRICING MATRIX                                                                                              OFFERINGSUMMARY
                                                                                                            OFFERING SUMMARY
                                                   Initial
 CAP Rate             Price            Price/SF                    ANNUALIZED OPERATING INFORMATION
                                                   Cash-on-Cash
 4.56%                $6,750,000       $1,443.54   4.13%            INCOME
                                                                    Net Operating Income                                $308,000
 Operating Information
 NOI as of 2019                                         $308,000                            RENT SCHEDULE
 Rent/SF                                                  $65.87                                  MONTHLY
                                                                        YEAR        ANNUAL RENT               RENT/SF   CAP RATE
 Gross Leasable Area                                    4,676 SF                                   RENT
                                                                       Current        $308,000    $25,667      $65.87    4.56%
                                                                     Year 11 - 15     $338,800    $28,233      $72.46    5.02%
 Financing
                                                                     Year 16 - 20     $372,680    $31,057      $79.70    5.52%
 New Acquisition Financing                            $3,780,000
                                                                     Year 21 - 25     $409,948    $34,162      $87.67    6.07%
 Loan To Value                                           56.00%
 Interest Rate (Interest Only)                            4.90%
 Term                                                   10 Years
 Annual Debt Service Payment                            $185,220
 Year 1 Debt Service Coverage                               1.66

 Year 1 Net Cash Flow After Debt Service                $122,780

NOTES

                                                                                                                            #
                                                                                                                            9
TD BANK GROUND LEASE 1190 Northeast 163rd Street North Miami Beach, FL 33162 - Offering Memorandum
TD BANK

                                                                                                      ACQUISITION FINANCING

  MARCUS & MILLICHAP CAPITAL CORPORATION                                                   WHY MMCC?
  CAPABILITIES                                                                             Optimum financing solutions
                                                                                           to enhance value
  MMCC—our fully integrated, dedicated financing arm—is committed to
  providing superior capital market expertise, precisely managed execution, and
  unparalleled access to capital sources providing the most competitive rates and          Our ability to enhance
  terms.                                                                                   buyer pool by expanding
                                                                                           finance options
  We leverage our prominent capital market relationships with commercial banks,
  life insurance companies, CMBS, private and public debt/equity funds, Fannie
  Mae, Freddie Mac and HUD to provide our clients with the greatest range of               Our ability to enhance
  financing options.                                                                       seller control
                                                                                           • Through buyer
  Our dedicated, knowledgeable experts understand the challenges of financing
                                                                                             qualification support
  and work tirelessly to resolve all potential issues to the benefit of our clients.
                                                                                           • Our ability to manage buyers
                                                                                             finance expectations
                                                                                           • Ability to monitor and
                                                                                             manage buyer/lender
                                                                                             progress, insuring timely,
                                                                                             predictable closings
                                                                                           • By relying on a world class
   Closed 1,707         National platform          $5.63 billion            Access to
                                                                                             set of debt/equity sources
  debt and equity           operating             total national          more capital
    financings          within the firm’s        volume in 2017           sources than       and presenting a tightly
      in 2017              brokerage                                     any other firm      underwritten credit file
                             offices                                     in the industry

                                                                                                                            10
TD BANK

    INVESTMENT
    OVERVIEW

                 11
TD BANK

INVESTMENT OVERVIEW                                                                                                                           OFFERING SUMMARY

Marcus & Millichap is proud to present for sale the fee interest in a TD Bank ground lease, located in the heart of North Miami Beach, Florida. The subject property is
located on a unique corner lot with direct frontage on 163rd Street and Northeast 12th Avenue, which offer high traffic counts of over 54,000 Vehicles Per Day (VPD) and
7,500 VPD, respectively. This property is situated on a signalized intersection across Bank of America and Chase Bank on a .96-acre lot of land and offers approximately
4,676 square feet of rentable area. TD Bank is located across the street from The Mall at 163rd Street which anchors The home Depot, Marshalls, Ross, and Wal-Mart
Supercenter. Strategically located in between I-95 and Biscayne Blvd, the subject property experiences high traffic counts from both East and West directions and is easily
accessible for foot traffic created by the Mall.

Built in 2012, the property has been exceptionally maintained and provides professional curb appeal, high signage opportunity, and ample parking. This TD Bank includes a
four-lane drive-through with approximately 30 parking spaces, providing for a healthy parking ratio of 6.42: 1,000 square feet of rentable space. The four-lane drive-through
facilitates business flow as North Miami Beach is a densely populated area with robust demographics including a population of 29,000 in just a 1-mile radius from the
property and a population of 483,500 in a 5-mile radius with 8% population growth since 2010.

TD Banks signed a 25-year ground lease with approximately 18.8 years remaining and includes four five-year options and 10% rent increases every five years. This new
construction NNN ground lease is secured by the 8th largest commercial bank in the U.S according to the Federal Reserve with an investment grade credit tenant of AA- by
the S&P. This location has an excess of $82,089,000 in deposits. This asset requires zero landlord responsibilities and given its location, convenience, and condition of the
property, this asset offers an investor to own a stress-free property with solid return.

Plenty of high-rise buildings and mixed-use projects have been surging in the North Miami Beach area due to the new zoning code on and around Biscayne Boulevard,
which allows for higher density projects. There are numerous condo and presale units in the planning and presale phase of development on and around the stretch of
Northeast 151st Street and Northeast 176th Street. North Miami Beach has seven elementary schools, two middle schools, and three high schools. The attractive zoning,
strong demographics, and rapid increase in redevelopment provides an investor the opportunity to purchase a stable asset in a growing local economy.

TD Bank services more than 9 million customers, with over 26,000 employees in 1,300 convenient locations throughout the Northeast, Mid-Atlantic, Metric D.C, the
Carolinas and Florida.

         INVESTMENT HIGHLIGHTS

         ▪ Investment Grade Credit Tenant with an AA- Rating by S&P

         ▪ Absolute Triple Net TD Bank Ground Lease with 18.8 Years Remaining

         ▪ Strong Rental Increases and Renewal Options

         ▪ Zero Landlord Responsibility

         ▪ Corner Lot located directly on 163rd Street and Northeast 12th Avenue, Which
           Combined Have High Traffic Counts of Over 61,500 VPD

                                                                                                                                                                       12
TD BANK

                                                                                                                                 TENANT PROFILES

                                                                                             America’s Most Convenient Bank                           ©

                                                                                         TD Bank                                     2018 Annual Report
ABOUT TD BANK                                                                            Total Assets                                        $1.3 Trillion
TD Bank, America's Most Convenient Bank is one of the 10 largest banks in
                                                                                         Total Deposits                                      $0.9 Trillion
the U.S, with approximately 26,000 employees and deep roots in the
community dating back more than 150 years. The Banks offers a broad                      Total Loans                                         $666 Billion
array of retail, small business, and commercial banking products and
                                                                                         Commercial                                           $2.6 Billion
services to more than 9 million customers through its extensive network of
approximately 1,300 convenient locations throughout the Northeast, Mid-                  Personal                                            $952 Million
Atlantic, Metro D.C, the Carolinas and Florida.                                          Retail Stores                                            ~ 1,300

In Addition to banking products, TD Bank and its subsidiaries offer                      ATM’s                                                    ~ 3,394
customize private banking and wealth management services through TD                      Customers                                              9 Million
Wealth and vehicle financing and dealer commercial services through TD
Auto Finance.                                                                            Employees                                               ~ 26,000

TD Bank is a member of TD Bank Group and a subsidiary of the Toronto-
Dominion Bank of Toronto, Canada, a top 10 financial services company in     Named Money magazine’s "Best Big Bank” in America
North America. The Toronto-Dominion Bank trades on the New York and          2016
Toronto stock exchange under the ticker symbol TD.
                                                                             TD Bank was named one of Fortune's Best Workplaces in Financial Services
                                                                             & Insurance and one of the magazine's 40 Best Companies in Financial
                                 Moody’s      S&P        Fitch
                                                                             Services (2016)

  Outlook                         Stable     Stable      Stable              TD Bank, America’s Most Convenient Bank®, has the highest ranking in
                                                                             Florida for overall customer satisfaction in Retail Banking, according to
  Long-Term Issuer Rating          Aa3        AA-         AA-                the 2016 J.D. Power U.S. Retail Ranking Study SM
  Short-term issuer rating         P-1        A-1+        F1+
                                                                             TD Bank ranked in the top 5 bank sites, according to the 2016 Temkin Web
  The Toronto-Dominion Bank        Aa1        AA-         AA-
                                                                             Experience Ratings. Based on a study of 10,000 U.S. consumers, the Temkin
                                                                             ratings ask consumers how satisfied they are with their most recent web
                                                                             interaction

                                                                                                                                                     12
                                                                                                                                                     13
TD BANK

                                                                                                                                                                 TENANT PROFILES

                                                                                                                                      General Information
                                                                                                    Tenant Name                                                                       TD Bank

FOURTH QUARTER FINANCIAL HIGHLIGHTS, compared with the fourth                                       Website                                                                 www.tdbank.com
quarter a year ago:                                                                                 Parent Company                                                  Toronto - Dominion Bank

•   Reported diluted earnings per share were $1.58, compared with $1.42.                            Headquartered                                                       Toronto, ON, Canada
•   Adjusted diluted earning per share were $1.63, compared with $1.36.                             Rentable Square Feet                                                              4,676 SF
•   Reported net income was $2,960 million, compared with $2,712 million.
                                                                                                    Percentage of RBA                                                                 100.00%
•   Adjusted net income was $3,048 million, compared with $2,603 million.
                                                                                                    Lease Commencement                                                             10/13/2012
FULL YEAR FINANCIAL HIGHLIGHTS, compared with last year:
                                                                                                    Lease Expiration                                                               10/31/2037
•   Reported diluted earnings per share were $6.01,compared with $5.50.
•   Adjusted diluted earning per share were $6.47,compared with $5.54.                              No. of Locations                                                                    ~ 1,300
•   Reported net income was $11,334 million, compared with $10,517 million.
•   Adjusted net income was $12,183 million, compared with $10,587 million.
TORONTO, Nov. 29, 2018 /CNW/ - TD Bank Group ("TD" or the "Bank") today announced its financial results for the fourth quarter ended October 31, 2018. Fourth
quarter reported earnings were $3 billion, up 9% on a reported basis and up 17% on an adjusted basis, compared with the same quarter last year.
"I am extremely pleased with our earnings performance in the fourth quarter, which capped a very strong year," said Bharat Masrani, Group President and Chief
Executive Officer, TD Bank Group. "2018 represented a year of tremendous progress as we advanced key strategic priorities and continued to innovate to
strengthen our competitive advantage."

U.S Retail                                                                                            Conclusion
U.S. Retail reported net income was $1,114 million (US$855 million) and adjusted net income         "We enter 2019 from a position of strength. While there are a number of macro-
was $1,139 million (US$874 million), an increase of 44% (38% in U.S. dollars) on a reported basis   economic and geopolitical unknowns in the year ahead, the progress we made
and 40% (34% in U.S. dollars) on an adjusted basis, compared with the same quarter last year.       in 2018 gives me confidence in our future success. Our over 85,000 TD
The U.S. Retail Bank, which excludes the Bank's investment in TD Ameritrade, reported net           colleagues around the globe have delivered outstanding outcomes for our
income of $886 million (US$680 million), up 32% (26% in U.S. dollars) on a reported basis and       customers and our shareholders and I thank them for their passion and
up 29% (23% in U.S. dollars) on an adjusted basis, from the same period last year. The U.S.         commitment in 2018," concluded Masrani. The foregoing contains forward-
Retail Bank continued to invest in enhancing its capabilities, products, and services, while        looking statements. Please refer to the "Caution Regarding Forward-Looking
achieving peer-leading growth in loan and deposit volumes. Earnings also reflect higher             Statements".
margins driven by a favorable rate environment and benefits from U.S. tax reform. TD
Ameritrade contributed $228 million (US$175 million) in reported earnings to the segment and
$253 million (US$194 million) in adjusted earnings. Wholesale Banking net income was $286
million this quarter, an increase of 24% compared with the fourth quarter last year, reflecting
higher trading-related revenue, and fee and advisory revenue, partially offset by higher                               For full report:
provisions for credit losses and expenses. The Wholesale Bank continues to invest in the global                        file:///Z:/Proposals/Office/1190%20NE%20163%20St.%20North%20Miami%20Beach,%2
                                                                                                                       0FL%20(TD%20Bank)/Due%20Dilligence/TD%20Bank%202018%20Annual%20Report.pdf
expansion of its U.S. dollar business.

                                                                                                                                                                                           12
                                                                                                                                                                                           14
PROPERTY
TD BANK NAME

                                                                          PRICING   LOCATION
                                                                          PRICING AND
                                                                                  AND TENANT SUMMARY
                                                                                             OVERVIEW
                                                                                      VALUATION
                                                                                      VALUATION MATRIX
                                                                                                MATRIX

                          1190 NE 163rd St, North Miami Beach, FL 33162

    CLOSE PROXIMITY TO:

                                                                                                   15#
PROPERTY
   TD BANK NAME

                                                PRICING
                                                PRICING   LOCATION
                                                        AND TENANT
                                                     REGIONAL
                                                        AND        SUMMARY
                                                                   OVERVIEW
                                                            VALUATION
                                                            VALUATION MATRIX
                                                              AND LOCAL
                                                                      MATRIX
                                                                        MAP
1190 NE 163rd St, North Miami Beach, FL 33162

                                                                         16#
TD BANK

          AERIAL PHOTO

                   17
TD BANK

          AERIAL PHOTO

                   18
TD BANK

          AERIAL PHOTO

                   19
TD BANK

          AERIAL PHOTO

                   20
TD BANK

          PROPERTY PHOTO

                     21
TD BANK

          PROPERTY PHOTO

                     22
TD BANK

               NATIONAL NET-LEASED RETAIL REPORT

    MARKET
    OVERVIEW

                                             23
TD BANK

                                                                                                                NATIONAL NET-LEASED RETAIL REPORT

Strong Tailwinds Continue to Propel Healthy Economy;
New Tax Law May Encourage Investors to Refine Strategies                                 Investment Highlights
Tax reform powers economic acceleration. The new tax law has invigorated                 Over the past year, transaction velocity eased modestly as investors
economic growth, boosting consumption and business investment. With optimism             awaited details on the new tax law. With much of that uncertainty now
running high, many companies have generated new jobs, dropping the national              relieved, sales activity could accelerate. Furthermore, decreased taxes on
unemployment rate below 4 percent. A tightening job market has supported                 pass-through entities could lead to repositioning efforts, bringing more
increased wage growth, expanding personal disposable income more than 2                  assets online and elevating market liquidity.
percentage points above the 10-year average to 5.4 percent. Because of this, core
                                                                                         The 1031 exchange was retained in the new tax law, remaining a
retail sales have benefited, rising by an average of 5.6 percent in May and June. The
                                                                                         commonly used practice for single-tenant net-leased investors. Investors
convergence of these factors has resulted in accelerated economic growth that
                                                                                         favor this tax provision to swap out management-intensive assets for
climbed above 4 percent.
                                                                                         properties that involve a more passive approach while deferring the
Elevated Treasury rates placing upward pressure on yields. A booming economy             capital gains tax.
brings with it inflationary risk, prompting the Federal Reserve to tighten monetary
                                                                                         Under the new tax law, sale-leasebacks have become an increasingly
policy. The single-tenant net-leased retail sector may be substantively impacted by a
                                                                                         popular tactic. With new restrictions on business interest deductibility,
more disciplined monetary approach as assets are typically responsive to the 10-
                                                                                         some retailers are selling the real estate in which they operate to
year Treasury due to their bondlike parallels. This will coalesce with other
                                                                                         investors, then leasing it back to maximize deductions. This process
components such as brand, location and lease terms when determining going-in cap
                                                                                         opens the door for reinvestment into existing assets and investment into
rates. For example, dollar store yields can vastly differ as a number of these assets
                                                                                         future plans as more capital would be available.
are in rural locations, providing potential for higher returns. Conversely, yields for
convenience stores and quick-service restaurants typically maintain a much smaller
range due to their tempered sensitivity to key determinants of cap rates.

* Forecast
** Through June

                                                                                                                                                                      24
TD BANK

                                                                                                                           NATIONAL NET-LEASED RETAIL REPORT

New Tax Law Provides Spark to Investors;
Sale-Leaseback Opportunities Could Increase
New provisions, preservation of old ones may boost investor sentiment. Changes to the tax code, as well as the
retention key provisions like tax-deferred exchanges, real estate depreciation and mortgage interest deduction should
keep investor sentiment high for single-tenant net-leased retail assets. Additionally, new pieces to the tax code should
further boost the appeal of these relatively passive investments. For example, the new 20 percent pass-through
deduction enables some active investors using an entity such as an LLC to boost after-tax yields. However, this
deduction comes with restrictions based on income and asset base but offers strong potential for those who qualify.
Additionally, bonus depreciation is a temporary provision allowing investors to increase their current cash flow by
immediately expensing personal property in real estate assets acquired after Sept. 27, 2017.

Changes to tax law could inspire owner/users to seek sale-leasebacks. The most influential change to the tax
code on the single-tenant net-leased retail sector may be new restrictions on business interest deductions. This
provision could encourage companies to utilize sale-leasebacks as they shape their real estate strategies around
lease expenses that remain fully deductible. For owner/users, selling the real estate in which they operate to investors
and then leasing it back from them could maximize profitability, as well as unlock equity for reinvestment into current
operations and funds for potential expansion plans. Also, the previous tax law allowed companies to deduct all of their
interest expenses on their taxes, but the new provisions restrict the deductibility of business interest for companies
with gross receipts in excess of $25 million. Now, interest totaling just 30 percent of earnings before taxes,
depreciation and amortization can be deducted on taxes, further incentivizing companies to pursue sale-leasebacks.

                                                                                                                            * Through July
                                                                                                                            ** Forecast

                                                                                                                                                         25
TD BANK

                                                                                                                           NATIONAL NET-LEASED RETAIL REPORT

Solid Fundamentals Aided by New Concepts
Rents benefit from thinned construction pipeline. Available space in the single-tenant net-leased sector will
contract for the ninth consecutive year, pushing national vacancy down to 4.3 percent in 2018. Even though demand
remains strong, construction will continue to taper this year, completing 36 million square feet. The percentage of
single-tenant construction is reduced for the second year in a row as developers step back construction. With limited
retail property completions, rent gains should be strong this year, advancing 4.2 percent to $21.18 per square foot.
This increase well exceeds the previous five-year average of 3.2 percent.

Retailer strategies change to match consumer needs. Convenience continues to emerge as a common theme in
the single-tenant net-leased retail sector as several types of retailers have adopted this concept to drive foot traffic
and sales. For example, drugstores have improved their product selection by including items historically purchased at
convenience stores and grocery stores. This strategy has also helped these retailers improve front-store sales and
hold a greater edge over online pharmacies. Additionally, dollar stores have added convenience to their affordable
product mix by offering instant-consumption items, such as grab-and-go sandwiches and beverage bars.

                                                                                                                            ** Forecast

                                                                                                                                                         26
TD BANK

                                                                                                                             NATIONAL NET-LEASED RETAIL REPORT

Capital Markets
Lenders Pursue Deals as Capital Plentiful;
Caution Enforcing Underwriting
Fed watchful as economic surge raises inflationary pressure. Strengthened hiring amid exceptionally low unemployment levels have boosted wage growth, placing upward
pressure on inflation. Amid this trend coupled with rising trade protectionism and tariffs, the Federal Reserve appears determined to head off inflation risk by continuing its
quarterly increases of the overnight rate. These actions are lifting short-term interest rates while the 10-year Treasury rate remain range bound near 3.0 percent. Should the 10-
year remain steadfast, Fed tightening could create an inverted yield curve in which short-term rates rise above long-term rates. Although this event has preceded every
recession of the past 50 years, many economists suggest such an inversion this year could be an exception to the rule. Because of distortions caused by regulatory changes
and quantitative easing, this inversion could be different. Nonetheless, the Fed’s stated path does raise recessionary risk levels because it could weigh on confidence levels and
restrain spending by consumers and businesses, thus slowing economic growth.

2018 Capital Markets Outlook
10-Year Treasury still “sticky” at 3 percent. After surging at the beginning of the year, the 10-year Treasury has been range bound near 3.0 percent. To create some headroom
for its escalation of short-term rates, the Fed has tried to exert upward pressure on long-term interest rates by unwinding its balance sheet. This quantitative tightening has had
little influence, particularly as foreign investors have enjoyed a yield premium relative to their native 10-year rates.

Potential rapid interest rate escalation a downside risk. Although capital remains plentiful, lending could tighten quickly for a short period if interest rates rise rapidly. As
experienced in late 2016 when the 10-year rose by more than 80 basis points in 60 days, and again at the beginning of 2018 when there was a 60-basis-point surge, market
liquidity could tighten if rates jump. Considering this has happened twice in the last two years, borrowers will likely benefit by taking a cautious approach with their lenders and
lock in financing quickly.

* Through July 20
** As of Aug. 17

                                                                                                                                                                                       27
TD BANK NAME
 PROPERTY

                                PRICING   LOCATION
                                PRICING AND
                                        AND TENANT SUMMARY
                                                   OVERVIEW
                                            VALUATION
                                            VALUATION MATRIX
                                              DEMOGRAPHICS
                                             MARKETINGMATRIX
                                                       TEAM

                                         CREATED ON JANUARY 16, 2019

                                                  1 Miles    3 Miles    5 Miles
                          POPULATION
                            2022 Projection        28,880    215,493    493,115
                            2017 Estimate          29,729    211,904    483,552
                            2010 Census            27,325    193,352    442,528
                            2000 Census            27,849    186,059    414,979

                          INCOME
                            Average               $50,711    $59,932    $66,076
                            Median                $36,913    $40,288    $42,035
                            Per Capita            $14,981    $21,246    $23,773

                          HOUSEHOLDS
                            2022 Projection         8,810     78,179    182,020
                            2017 Estimate           8,758     74,420    172,897
                            2010 Census             8,290     68,690    159,945
                            2000 Census             8,595     67,489    151,806

                          HOUSING
                            2017                 $174,899   $180,996   $196,529

                          EMPLOYMENT
                            2017 Daytime
                                                   26,196    176,187    401,158
                            Population
                            2017
                                                   7.28%      6.56%      6.43%
                            Unemployment
                            2017 Median Time
                                                      33         33           32
                            Traveled

                          RACE & ETHNICITY
                            White                 34.03%     41.67%     43.89%
                            Native American        0.04%      0.05%      0.05%
                            African American      54.50%     49.04%     48.00%
                            Asian/Pacific
                                                   3.80%      2.32%      1.70%
                            Islander

Source: © 2015 Experian

                                                                        28#
You can also read